The Hain Celestial Group, Inc.(HAIN) Intrinsic Value & DCF Analysis (2026)
Current Price
$0.74
Last updated: May 08, 2026
Price vs Intrinsic Value
Fundamental Score
Weighted across 6 signals
Narrative Score
No change vs previous
Trend Score
Trend data unavailable
The intrinsic value of The Hain Celestial Group, Inc. (HAIN) is estimated at $-0.55 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $0.74, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a -0.74% long-term growth rate and a 10.00% discount rate (calculated: 7.92%), reflecting expected future free cash flow and cost of capital.
The intrinsic value of The Hain Celestial Group, Inc. (HAIN) is estimated at $-0.55 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $0.74, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a -0.74% long-term growth rate and a 10.00% discount rate (calculated: 7.92%), reflecting expected future free cash flow and cost of capital.Valuation Details
Capital Efficiency
The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.
Fundamental Details
Narrative Details
Trend Details
Investment Coach
- Price moves to at least a mid-teens discount to fair value
- Sustained improvement in ROIC versus WACC spread
- Meaningful shifts in narrative trend and fundamental score direction
Free Cash Flow (in millions)
How Intrinziq Estimates Fair Value
Intrinziq estimates The Hain Celestial Group, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.
The Hain Celestial Group, Inc.Consumer Defensive
The Hain Celestial Group, Inc. manufactures, markets, and sells organic and natural products in United States, United Kingdom, and internationally. It operates through two segments, North America and International. The company offers infant formula; infant, toddler, and kids' food; plant-based beverages and frozen desserts, such as soy, rice, oat, almond, and coconut; and condiments. It also provides cooking and culinary oils; cereal bars; canned, chilled fresh, aseptic, and instant soups; yogurts, chilis, chocolate, and nut butters; and juices. In addition, the company offers hot-eating desserts, cookies, refrigerated and frozen plant-based meat-alternative products, jams, fruit spreads, jellies, honey, natural sweeteners, and marmalade products, as well as other food products. Further, it provides snack products comprising potato, root vegetable and other exotic vegetable chips, straws, tortilla chips, whole grain chips, pita chips, and puffs; and personal care products that include hand, skin, hair, and oral care products, as well as deodorants, baby food, body washes, sunscreens, and lotions under the Alba Botanica, Avalon Organics, Earth's Best, JASON, Live Clean, and Queen Helene brands name. Additionally, the company offers herbal, green, black, wellness, rooibos, and chai tea under the Celestial Seasonings brand. It sells pantry products under the Spectrum, Spectrum Essentials, MaraNatha, Imagine broths, Hain Pure Foods, Health Valley, and Hollywood brands. It sells its products through specialty and natural food distributors, supermarkets, natural food stores, mass-market and e-commerce retailers, food service channels and clubs, and drug and convenience stores in approximately 80 countries worldwide. The company was incorporated in 1993 and is headquartered in Lake Success, New York.